Avant-Garde Shop gifts, novelties, souvenir business plan financial plan. Avant-Garde Shop will be the new flagship of Jakarta's Avant-Garde Building, offering merchandise with the Avant-Garde logo, a symbol of the new Indonesian economy.

Avant-Garde Shop

Gifts, Novelties, Souvenir Business Plan

Financial Plan

The initial funding from investors (ABC Company and XYZ Company) will enable us to renovate the space and buy initial inventory. With heavy marketing and outreach to customers who work outside the Avant-garde Building, we expect to pass the break-even point early in the second year of this plan.

We will keep costs to a minimum: 2 full-time employees will run the shop, while advisors and directors from AMC Company will oversee operations under their existing duties at PT. ABC Company. We will begin paying dividends to these investors in the second year.

Please note that all tables and charts show data in 1,000's of Indonesian Rupiah (Rp.).

8.1 Start-up Funding

Approximately Rp. 166,597,000 will be needed from the shareholders for these purposes. Some of the funding is priority as it's crucially important to go on to the next step of development. The remainder of the start-up capital required, for the continuation of operations, will be provided by the end of the project. We will start paying dividends to the investors in year two of operations (see Cash Flow table for details).

Start-up Funding

Start-up Expenses to Fund

$72,000

Start-up Assets to Fund

$94,597

Total Funding Required

$166,597

Assets

Non-cash Assets from Start-up

$25,282

Cash Requirements from Start-up

$69,315

Additional Cash Raised

$0

Cash Balance on Starting Date

$69,315

Total Assets

$94,597

Liabilities and Capital

Liabilities

Current Borrowing

$0

Long-term Liabilities

$0

Accounts Payable (Outstanding Bills)

$0

Other Current Liabilities (interest-free)

$0

Total Liabilities

$0

Capital

Planned Investment

PT. XYZ (32%)

$63,307

PT. ABC Indonesia (62%)

$103,290

Additional Investment Requirement

$0

Total Planned Investment

$166,597

Loss at Start-up (Start-up Expenses)

($72,000)

Total Capital

$94,597

Total Capital and Liabilities

$94,597

Total Funding

$166,597

Need real financials?

We recommend using LivePlan as the easiest way to create automatic financials for your own business plan.

Need actual charts?

8.4 Break-even Analysis

Our break-even analysis is summarized by the following chart and table (all numbers in 1,000's of Rupiah). At a 28% variable (direct) cost of goods, we will break-even when monthly sales hit Rp. 8,022,000. We will reach the break-even point early in our second year.

Need actual charts?

We recommend using LivePlan as the easiest way to create graphs for your own business plan.

8.5 Projected Profit and Loss

The following chart and table indicates projected profit and loss. Our rent is the highest operating expense, at Rp. 28,000,000 per month, because of the high cost per square meter inside the Avant-Garde Building.

Need actual charts?

We recommend using LivePlan as the easiest way to create graphs for your own business plan.

8.6 Projected Cash Flow

Cash flow projections are critical to our success. The following table shows cash flow for the first three years, and the chart illustrates monthly cash flow in the first year. Monthly cash flow projections are included in the appendix. This table shows our planned dividends paid out to investors in the second and third years.

Need actual charts?

We recommend using LivePlan as the easiest way to create graphs for your own business plan.

8.7 Projected Balance Sheet

The table shows the annual balance sheet results. After the first year, when we establish profitability, we project a steady growth in net worth despite dividend payments to initial investors. Detailed monthly projections are in the appendix.

Pro Forma Balance Sheet

Year 1

Year 2

Year 3

Assets

Current Assets

Cash

$78,303

$80,639

$84,390

Inventory

$15,840

$14,116

$14,398

Other Current Assets

$0

$0

$0

Total Current Assets

$94,143

$94,755

$98,787

Long-term Assets

Long-term Assets

$0

$0

$0

Accumulated Depreciation

$0

$0

$0

Total Long-term Assets

$0

$0

$0

Total Assets

$94,143

$94,755

$98,787

Liabilities and Capital

Year 1

Year 2

Year 3

Current Liabilities

Accounts Payable

$3,844

$5,654

$5,880

Current Borrowing

$0

$0

$0

Other Current Liabilities

$0

$0

$0

Subtotal Current Liabilities

$3,844

$5,654

$5,880

Long-term Liabilities

$0

$0

$0

Total Liabilities

$3,844

$5,654

$5,880

Paid-in Capital

$166,597

$166,597

$166,597

Retained Earnings

($72,000)

($79,297)

($80,496)

Earnings

($4,297)

$1,801

$6,807

Total Capital

$90,300

$89,101

$92,908

Total Liabilities and Capital

$94,143

$94,755

$98,787

Net Worth

$90,300

$89,101

$92,908

Need real financials?

We recommend using LivePlan as the easiest way to create automatic financials for your own business plan.

8.8 Business Ratios

The following table outlines some of the more important ratios from the Gift, Novelty, and Souvenir Shop industry. The final column, Industry Profile, details specific ratios based on the industry as it is classified by the Standard Industry Classification (SIC) code, 5947.

Try the #1 business planning software risk-free for 60 days

Try the #1 business planning software risk-free for 60 days.Try the #1 business planning software risk-free for 60 days.Start Your PlanNo contract, no risk. Built for entrepreneurs like you.

Avant-Garde Shop gifts, novelties, souvenir business plan financial plan. Avant-Garde Shop will be the new flagship of Jakarta's Avant-Garde Building, offering merchandise with the Avant-Garde logo, a symbol of the new Indonesian economy.